Closing prices at the end of each trading day, from 28 Jun 2022. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 4.7 | 8.4 | 3.9 | 2.9 | 3.2 |
| Growth | +81.4% | −53.8% | −25.7% | +11.8% | |
| Operating income | −60.7 | −132.2 | −180.4 | −177.0 | −113.6 |
| Net income | −68.5 | −160.2 | −199.4 | −128.6 | −105.9 |
| Growth | |||||
| EPS, diluted | 0.96 | 1.91 | 1.95 | 1.07 | 0.79 |
| Growth | +99.0% | +2.1% | −45.1% | −26.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 67.3% | 62.9% | 23.5% | 64.9% | 65.3% |
| Operating margin | −1,305.9% | −1,565.9% | −4,622.1% | −6,099.7% | −3,501.0% |
| Net margin | −1,472.7% | −1,898.4% | −5,108.3% | −4,433.7% | −3,263.7% |
| Free cash flow margin | −1,114.0% | −1,472.0% | −3,896.8% | −5,688.6% | −2,786.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −47.8 | −115.7 | −150.5 | −162.1 | −89.2 |
| Capital expenditure | −4.0 | −8.5 | −1.6 | −2.9 | −1.2 |
| Free cash flow | −51.8 | −124.2 | −152.1 | −165.0 | −90.4 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 49.9 | 139.7 | 205.0 | 41.0 | 173.3 |
| Shareholders’ equity | 21.9 | 206.4 | 374.3 | 268.6 | 416.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 49.9 | 139.7 | 205.0 | 41.0 | 173.3 | |
| 1.4 | 1.5 | 1.0 | 0.8 | 0.0 | |
| 5.9 | 5.6 | 5.0 | 0.0 | n/a | |
| 2.5 | 3.9 | 6.6 | 9.7 | 9.3 | |
| 153.5 | 260.5 | 487.2 | 374.9 | 483.3 | |
| Growth | +69.7% | +87.0% | −23.0% | +28.9% | |
| Liabilities | |||||
| 125.7 | 58.0 | 110.9 | 94.5 | 59.7 | |
| Equity | |||||
| −52.3 | −202.1 | −401.5 | −530.1 | −636.0 | |
| 21.9 | 206.4 | 374.3 | 268.6 | 416.1 | |
| Growth | +840.9% | +81.3% | −28.2% | +54.9% | |
| Per share and net cash | |||||
| 63.9 | 93.0 | 120.0 | 120.6 | 145.5 | |
| calc | 0.34 | 2.22 | 3.12 | 2.23 | 2.86 |
Lines marked calc are worked out here from filed figures; point at one for how.